Semi Detached
LE12
1 bed
1 bath
railway Cottage' Melton Road, Barrow Upon Soar. LE12
Initial Investment
£72,600First YearProfit From Rental Income
£-26,583
↘ -37%After 5 Years
Change In Property Value
£41,114
↗ 28%After 5 Years
Return On Investment
20%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £5,294 | £5,307 | £5,317 | £5,327 | £5,338 | £26,583 |
| Profit Before Tax | £-5,294 | £-5,307 | £-5,317 | £-5,327 | £-5,338 | £-26,583 |
| Profit After Tax | £-5,294 | £-5,307 | £-5,317 | £-5,327 | £-5,338 | £-26,583 |
| Change In Property Value | £4,470 | £7,674 | £9,669 | £10,249 | £9,053 | £41,114 |
| Net Return | £-824 | £2,367 | £4,352 | £4,921 | £3,715 | £14,531 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change